Home
First Bank
First Bank Announces First Quarter 2025 Net Income of $9.4 Million
Business
Apr 22 2025
32 min read

First Bank Announces First Quarter 2025 Net Income of $9.4 Million

news images

Results highlighted by strong loan growth, continued operating efficiency, and solid asset quality

HAMILTON, N.J., April 22, 2025 (GLOBE NEWSWIRE) -- First Bank (Nasdaq Global Market: FRBA) ("the Bank") today announced results for the first quarter of 2025. Net income for the first quarter of 2025 was $9.4 million, or $0.37 per diluted share, compared to $12.5 million, or $0.50 per diluted share, for the first quarter of 2024. Return on average assets, return on average equity and return on average tangible equityi for the first quarter of 2025 were 1.00%, 9.20% and 10.54%, respectively, compared to 1.41%, 13.36% and 15.64%, respectively, for the first quarter of 2024.

First Quarter 2025 Performance Highlights:

  • Total loans of $3.24 billion at March 31, 2025 grew $91.8 million, or 11.8%, annualized, from the linked quarter ended December 31, 2024.

  • Total deposits were $3.12 billion at March 31, 2025, increasing $63.9 million, or 8.5% annualized from the linked quarter ended December 31, 2024.

  • Net interest margin measured 3.65% for the first quarter of 2025, increasing 11 basis points from 3.54% for the linked quarter ended December 31, 2024.

  • Tangible book value per shareii grew to $14.47 at March 31, 2025, increasing 8.0%, annualized, from $14.19 at December 31, 2024.

  • Strong asset quality continued, with nonperforming assets decreasing to 0.42% of total assets at March 31, 2025, compared to 0.46% at December 31, 2024 and 0.64% at March 31, 2024.

“We are pleased to report high-quality loan and deposit growth in the first quarter of 2025,” Patrick L. Ryan, President and CEO of First Bank, reflecting on the Bank’s performance. “Our team produced excellent Commercial and Industrial (“C&I”) loan growth during the quarter with an improved net interest margin and sustained asset quality. We are especially pleased to have achieved this with an efficiency ratio that remained below 60% for the 23rd consecutive quarter, and with continued growth in our primary areas of focus. Our recent and ongoing investments in technology and new C&I lending and deposit-focused business units are building scale and bearing fruit, as reflected in our 10.8% year-over-year increase in tangible book value per share.”

Mr. Ryan continued, “Our success demonstrates a deep commitment to continuing our evolution from a traditional community bank into a full-service, middle market commercial bank. We are executing with a clear vision for our future success, growing our balance sheet and earnings power through strategic initiatives focused on diversification and profitability. Our goal is to achieve top-quartile performance among our peers in any economic environment. We expect our strong underwriting and diversification strategies will support quality growth in 2025 and beyond. As our new business units continue to scale up, we expect to see even better efficiency and profitability moving forward. Additionally, we are pleased to continue driving returns for shareholders through successful share buybacks and meaningful dividends.”

Income Statement

In the first quarter of 2025, the Bank’s net interest income increased to $32.1 million, growing $1.8 million, or 5.9%, compared to the same period in 2024. The increase was primarily driven by an increase of $2.2 million in interest income which outpaced the $450,000 increase in interest expense in the first quarter of 2025 compared to the same quarter in 2024. Net interest income increased $498,000, or 1.6%, over the linked fourth quarter of 2024. This increase was primarily driven by a decrease of $1.6 million in interest expense on deposits, resulting from lower average rates in the first quarter, partially offset by a $1.1 million decrease in interest income from interest bearing deposits with banks, due to lower average balances and yields.

The Bank’s tax equivalent net interest margin measured 3.65% for the first quarter of 2025, increasing by one basis point from 3.64% for the prior year quarter, and increasing by 11 basis points from 3.54% for the fourth quarter of 2024. The relatively flat margin from the prior year quarter was primarily driven by similar decreases in the average rate on interest earning assets and interest bearing liabilities. The Bank’s net interest margin increased compared to the linked fourth quarter primarily due to declines in average rates on deposits and borrowings outpacing the slight reduction in average rates on earning assets. The Bank’s tax equivalent net interest margin includes the impact of amortization and accretion of premiums and discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions. The net impact of amortization of premiums and accretion of discounts from fair value measurements of assets acquired and liabilities assumed in acquisitions was a $2.8 million increase in net interest income during the first quarter of 2025, compared to $3.1 million for the quarter ended December 31, 2024 and $4.2 million for the first quarter of 2024.

The Bank recorded a credit loss expense totaling $1.5 million during the first quarter of 2025, compared to a credit loss expense totaling $234,000 for the fourth quarter of 2024 and a $698,000 credit loss benefit for the first quarter of 2024. The increased credit loss expense for the first quarter of 2025 is primarily due to the Bank's loan growth during the quarter. The Bank’s credit loss benefit for the first quarter of 2024 reflected the Bank’s strong and stable asset quality and lack of loan growth during the quarter.

In the first quarter of 2025, the Bank recorded non-interest income totaling $2.0 million, compared to non-interest income measuring $2.0 million during the same period in 2024 and $2.2 million in non-interest income during the fourth quarter of 2024. Non-interest income declined from the linked quarter primarily due to lower loan fee income.

Non-interest expense for the first quarter of 2025 was $20.4 million, an increase of $2.6 million, or 14.5%, compared to $17.8 million for the prior year quarter. Higher non-interest expense was largely due to increases of $1.1 million in salaries and employee benefits primarily due to a larger employee base, $832,000 in other real estate owned ("OREO") expense due to an $815,000 impairment of an OREO asset recorded during the quarter, and $438,000 in occupancy and equipment primarily due to new branch locations added at the end of 2024.

On a linked quarter basis, non-interest expense increased $1.3 million from $19.1 million for the fourth quarter of 2024. The linked quarter increase primarily reflects increases of $781,000 in OREO expense due to the $815,000 impairment of an OREO asset recorded during the quarter, $606,000 in salaries and employee benefits costs due to year-end salary increases and higher payroll taxes due to bonus payments made in the first quarter of 2025, $202,000 in occupancy and equipment costs due to the new branch locations added at the end of 2024 and higher maintenance and repair costs. These increases were partially offset by a decrease of $425,000 in other professional fees compared to the linked quarter primarily due to lower consulting services and personnel placement fees.

Income tax expense for the three months ended March 31, 2025 was $2.8 million with an effective tax rate of 22.7%, compared to $2.7 million with an effective tax rate of 17.5% for the first quarter of 2024. The effective tax rate for the first quarter of 2025 included the impact of certain discrete items related to stock compensation activity as well as the impact of additional tax credit investments made by the Bank during the quarter. The effective tax rate for the first quarter of 2024 was lower due to certain one-time adjustments primarily related to the finalization of certain tax items related to our acquisition of Malvern Bancorp, Inc. and Malvern Bank, National Association ("Malvern"). Income tax expense for the three months ended December 31, 2024 was $3.9 million with an effective tax rate of 27.2%, which included additional tax related to the Bank’s bank-owned life insurance (“BOLI”) restructuring completed in the second half of 2024. We anticipate our future effective tax rate will be in the range of 23% to 24%.

Balance Sheet

Total assets increased $100.4 million, or 2.7%, from December 31, 2024 to March 31, 2025. Total loans as of March 31, 2025 increased $91.8 million, or 2.9%, from $3.14 billion at December 31, 2024. The Bank’s cash and cash equivalents increased by $16.2 million, or 5.9%, compared to December 31, 2024, as management continued to ensure adequate on-balance sheet liquidity.

The Bank reported total assets of $3.88 billion at March 31, 2025, an increase of $289.4 million, or 8.1%, from $3.59 billion at March 31, 2024. Total loans increased $243.6 million, or 8.1%, to $3.24 billion at March 31, 2025 compared to $2.99 billion at March 31, 2024. The increase primarily reflects strong organic loan growth, particularly in the C&I and owner-occupied commercial real estate portfolios.

Total deposits increased by $63.9 million or 2.1% from $3.06 billion at December 31, 2024 to $3.12 billion at March 31, 2025, due to a combination of in-market and brokered deposits which were utilized to support significant loan growth during the first quarter of 2025. The Bank's total deposits increased $149.5 million, or 5.0%, from $2.97 billion at March 31, 2024. Organic deposit growth was primarily due to our team’s success in attracting new deposit relationships while also maintaining existing balances amid heightened industry-wide pricing competition.

During the three months ended March 31, 2025, stockholders’ equity increased by $5.8 million, or 1.4%, primarily due to net income, partially offset by dividends and share repurchases.

As of March 31, 2025, the Bank continued to exceed all regulatory capital requirements to be considered well-capitalized, with a Tier 1 Leverage ratio of 9.63%, a Tier 1 Risk-Based capital ratio of 9.59%, a Common Equity Tier 1 Capital ratio of 9.59%, and a Total Risk-Based capital ratio of 11.46%. The tangible stockholders' equity to tangible assets ratioiii measured 9.47% as of March 31, 2025 compared to 9.56% at December 31, 2024. The decline from December 31, 2024, was primarily due to the asset growth during the quarter ended March 31, 2025.

Asset Quality

First Bank's asset quality metrics remained favorable during the first quarter of 2025. Total nonperforming loans declined from $11.7 million at December 31, 2024 to $11.6 million at March 31, 2025. Total nonperforming assets declined from $17.3 million to $16.4 million during the same period primarily due to the $815,000 impairment of an OREO asset recorded during the quarter.

The Bank recorded net recoveries of $15,000 during the first quarter of 2025 compared to net recoveries of $155,000 in the fourth quarter of 2024 and net charge-offs of $5.3 million in the first quarter of 2024. Net charge-offs for the first quarter of 2024 reflected the charge-off of a $5.5 million purchased credit deteriorated (“PCD”) loan acquired from Malvern, partially offset by $201,000 in net recoveries. The allowance for credit losses on loans as a percentage of total loans measured 1.21% at March 31, 2025, compared to 1.20% at December 31, 2024 and 1.22% at March 31, 2024.

Liquidity and Borrowings

Management believes the Bank’s current liquidity position, coupled with our various contingent funding sources, provides the Bank with a strong liquidity base and a diverse source of funding options. The Bank’s cash and cash equivalents increased by $16.2 million, or 5.9%, compared to December 31, 2024, ensuring adequate on-balance sheet liquidity. Borrowings increased by $34.9 million compared to December 31, 2024, as the Bank utilized Federal Home Loan Bank (“FHLB”) advances to support loan growth, while continuing to maintain adequate available borrowing capacity at the FHLB.

Cash Dividend Declared

On February 21, 2025, the Bank paid $0.06 per share in cash dividends to common stockholders totaling $1.5 million that was declared by the Bank’s Board of Directors on January 21, 2025.

On April 15, 2025, the Bank’s Board of Directors declared a quarterly cash dividend of $0.06 per share to common stockholders of record at the close of business on May 9, 2025, payable on May 23, 2025.

Share Repurchase Program

During the first quarter of 2025 the Bank repurchased 256,454 shares of common stock at an average price of $15.06 per share, under the share repurchase program authorized in October 2024. Through March 31, 2025, 350,000 shares have been repurchased from the current share repurchase plan with a total cost of $5.2 million or $14.74 per share on average. The share repurchase program provides for the repurchase of up to 1.0 million shares of First Bank common stock with an aggregate repurchase amount of up to $16.0 million. The share repurchase program will expire on September 30, 2025.

Conference Call and Earnings Release Supplement

Additional details on the quarterly results and the Bank are included in the attached earnings release supplement.  http://ml.globenewswire.com/Resource/Download/b39afd8e-20bb-4429-bcd7-61a0762ab19e

First Bank will host its earnings call on Wednesday, April 23, 2025 at 9:00 AM Eastern Time. The direct dial toll free number for the live call is 1-800-715-9871 and the access code is 3909613. For those unable to participate in the call, a replay will be available by dialing 1-800-770-2030 (access code 3909613) from one hour after the end of the conference call until July 22, 2025. Replay information will also be available on First Bank’s website at www.firstbanknj.com under the “About Us” tab. Click on “Investor Relations” to access the replay of the conference call.

About First Bank

First Bank is a New Jersey state-chartered bank with 26 full-service branches in Cinnaminson, Delanco, Denville, Ewing, Fairfield, Flemington, Hamilton, Lawrence, Monroe, Morristown, Pennington, Randolph, Somerset, Trenton and Williamstown, New Jersey; and Coventry, Devon, Doylestown, Lionville, Malvern, Media, Paoli, Trevose, Warminster and West Chester, Pennsylvania; and Palm Beach, Florida. With $3.88 billion in assets as of March 31, 2025, First Bank offers a full range of deposit and loan products to individuals and businesses throughout the New York City to Philadelphia corridor. First Bank's common stock is listed on the Nasdaq Global Market under the symbol “FRBA.”

Forward Looking Statements

This press release contains certain forward-looking statements, either express or implied, within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding First Bank’s future financial performance, business and growth strategy, projected plans and objectives, and related transactions, integration of acquired businesses, ability to recognize anticipated operational efficiencies, and other projections based on macroeconomic and industry trends, which are inherently unreliable due to the multiple factors that impact economic trends, and any such variations may be material. Such forward-looking statements are based on various facts and derived utilizing important assumptions, current expectations, estimates and projections about First Bank, any of which may change over time and some of which may be beyond First Bank’s control. Statements preceded by, followed by or that otherwise include the words “believes,” “expects,” “anticipates,” “intends,” “projects,” “estimates,” “plans” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could” are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing. Further, certain factors that could affect our future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: whether First Bank can: successfully implement its growth strategy, including identifying acquisition targets and consummating suitable acquisitions, integrate acquired entities and realize anticipated efficiencies, sustain its internal growth rate, and provide competitive products and services that appeal to its customers and target markets; difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the market areas in which First Bank operates and in which its loans are concentrated, including the effects of declines in housing market values; the impact of public health emergencies, on First Bank, its operations and its customers and employees; an increase in unemployment levels and slowdowns in economic growth; First Bank's level of nonperforming assets and the costs associated with resolving any problem loans including litigation and other costs; changes in market interest rates may increase funding costs and reduce earning asset yields thus reducing margin; the impact of changes in interest rates and the credit quality and strength of underlying collateral and the effect of such changes on the market value of First Bank's investment securities portfolio; the extensive federal and state regulation, supervision and examination governing almost every aspect of First Bank's operations, including changes in regulations affecting financial institutions and expenses associated with complying with such regulations; uncertainties in tax estimates and valuations, including due to changes in state and federal tax law; First Bank's ability to comply with applicable capital and liquidity requirements, including First Bank’s ability to generate liquidity internally or raise capital on favorable terms, including continued access to the debt and equity capital markets; and possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies, and similar organizations. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Forward-Looking Statements” and “Risk Factors” in First Bank’s Annual Report on Form 10-K and any updates to those risk factors set forth in First Bank’s proxy statement, subsequent Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if First Bank’s underlying assumptions prove to be incorrect, actual results may differ materially from what First Bank anticipates. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and First Bank does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. All forward-looking statements expressed or implied, included in this communication are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that First Bank or persons acting on First Bank’s behalf may issue.

______________________

This press release contains “non-GAAP” financial measures, which management uses in its analysis of First Bank’s performance. Management believes these non-GAAP financial measures allow for better comparability of period to period operating performance. Additionally, First Bank believes this information is utilized by regulators and market analysts to evaluate a company’s financial condition and therefore, such information is useful to investors. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. A reconciliation of the non-GAAP measures used in this presentation to the most directly comparable GAAP measures is provided in the accompanying financial tables.

i Return on average tangible equity is a non-GAAP financial measure and is calculated by dividing net income by average tangible equity (average equity minus average goodwill and other intangible assets). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release

ii Tangible book value per share is a non-GAAP financial measure and is calculated by dividing common shares outstanding by tangible equity (equity minus goodwill and other intangible assets).  For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.

iii Tangible stockholders' equity to tangible assets ratio is a non-GAAP financial measure and is calculated by dividing tangible equity (equity minus goodwill and other intangible assets) by tangible assets (total assets minus goodwill and other intangible assets). For a reconciliation of this non-GAAP financial measure, along with the other non-GAAP financial measures in this press release, to their comparable GAAP measures, see the financial reconciliations at the end of this press release.


FIRST BANK
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(in thousands, except for share data, unaudited)

 

 

 

March 31, 2025

 

December 31, 2024

Assets

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

32,396

 

 

 

$

18,252

 

 

Restricted cash

 

 

11,910

 

 

 

 

14,270

 

 

Interest bearing deposits with banks

 

 

243,778

 

 

 

 

239,392

 

 

Cash and cash equivalents

 

 

288,084

 

 

 

 

271,914

 

 

Interest bearing time deposits with banks

 

 

743

 

 

 

 

743

 

 

Investment securities available for sale, at fair value (amortized cost of $90,393 and $84,083, respectively)

 

 

85,059

 

 

 

 

77,413

 

 

Equity securities, at fair value

 

 

1,860

 

 

 

 

1,870

 

 

Investment securities held to maturity, net of allowance for credit losses of $209 and $206, respectively (fair value of $42,565 and $42,770, respectively)

 

 

46,387

 

 

 

 

47,123

 

 

Restricted investment in bank stocks

 

 

15,933

 

 

 

 

14,333

 

 

Other investments

 

 

13,388

 

 

 

 

11,612

 

 

Loans held for sale

 

 

618

 

 

 

 

-

 

 

Loans, net of deferred fees and costs

 

 

3,236,039

 

 

 

 

3,144,266

 

 

Less: Allowance for credit losses

 

 

(39,223)

 

 

 

 

(37,773)

 

 

Net loans

 

 

3,196,816

 

 

 

 

3,106,493

 

 

Premises and equipment, net

 

 

21,267

 

 

 

 

21,351

 

 

Other real estate owned, net

 

 

4,822

 

 

 

 

5,637

 

 

Accrued interest receivable

 

 

14,889

 

 

 

 

14,267

 

 

Bank-owned life insurance

 

 

86,258

 

 

 

 

85,553

 

 

Goodwill

 

 

44,166

 

 

 

 

44,166

 

 

Other intangible assets, net

 

 

8,341

 

 

 

 

8,827

 

 

Deferred income taxes, net

 

 

25,178

 

 

 

 

25,528

 

 

Other assets

 

 

26,950

 

 

 

 

43,516

 

 

Total assets

 

$

3,880,759

 

 

 

$

3,780,346

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

535,584

 

 

 

$

519,320

 

 

Interest bearing deposits

 

 

2,584,210

 

 

 

 

2,536,576

 

 

Total deposits

 

 

3,119,794

 

 

 

 

3,055,896

 

 

Borrowings

 

 

281,867

 

 

 

 

246,933

 

 

Subordinated debentures

 

 

29,981

 

 

 

 

29,954

 

 

Accrued interest payable

 

 

4,887

 

 

 

 

3,820

 

 

Other liabilities

 

 

29,315

 

 

 

 

34,587

 

 

Total liabilities

 

 

3,465,844

 

 

 

 

3,371,190

 

 

Stockholders' Equity:

 

 

 

 

 

 

 

 

Preferred stock, par value $2 per share; 10,000,000 shares authorized; no shares issued and outstanding

 

 

-

 

 

 

 

-

 

 

Common stock, par value $5 per share; 40,000,000 shares authorized; 27,576,676 shares issued and 25,045,612 shares outstanding and 27,375,439 shares issued and 25,100,829 shares outstanding, respectively

 

 

136,220

 

 

 

 

135,495

 

 

Additional paid-in capital

 

 

124,555

 

 

 

 

124,524

 

 

Retained earnings

 

 

184,657

 

 

 

 

176,779

 

 

Accumulated other comprehensive loss

 

 

(3,938)

 

 

 

 

(4,925)

 

 

Treasury stock, 2,531,064 and 2,274,610 shares, respectively

 

 

(26,579)

 

 

 

 

(22,717)

 

 

Total stockholders' equity

 

 

414,915

 

 

 

 

409,156

 

 

Total liabilities and stockholders' equity

 

$

3,880,759

 

 

 

$

3,780,346

 

 

 


FIRST BANK
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except for share data, unaudited)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2025

 

2024

Interest and Dividend Income

 

 

 

 

 

 

 

 

Investment securities—taxable

 

$

1,188

 

 

$

1,182

 

 

Investment securities—tax-exempt

 

 

51

 

 

 

38

 

 

Interest bearing deposits with banks, Federal funds sold and other

 

 

2,997

 

 

 

3,025

 

 

Loans, including fees

 

 

51,552

 

 

 

49,319

 

 

Total interest and dividend income

 

 

55,788

 

 

 

53,564

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

 

 

 

 

 

 

Deposits

 

 

20,844

 

 

 

20,786

 

 

Borrowings

 

 

2,412

 

 

 

2,116

 

 

Subordinated debentures

 

 

440

 

 

 

344

 

 

Total interest expense

 

 

23,696

 

 

 

23,246

 

 

Net interest income

 

 

32,092

 

 

 

30,318

 

 

Credit loss expense (benefit)

 

 

1,544

 

 

 

(698)

 

 

Net interest income after credit loss expense

 

 

30,548

 

 

 

31,016

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Income

 

 

 

 

 

 

 

 

Service fees on deposit accounts

 

 

356

 

 

 

344

 

 

Loan fees

 

 

326

 

 

 

102

 

 

Income from bank-owned life insurance

 

 

793

 

 

 

785

 

 

Gains on sale of loans, net

 

 

29

 

 

 

229

 

 

Gains on recovery of acquired loans

 

 

24

 

 

 

118

 

 

Other non-interest income

 

 

443

 

 

 

386

 

 

Total non-interest income

 

 

1,971

 

 

 

1,964

 

 

 

 

 

 

 

 

 

 

 

Non-Interest Expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

11,118

 

 

 

10,038

 

 

Occupancy and equipment

 

 

2,464

 

 

 

2,026

 

 

Legal fees

 

 

368

 

 

 

316

 

 

Other professional fees

 

 

726

 

 

 

756

 

 

Regulatory fees

 

 

684

 

 

 

602

 

 

Directors' fees

 

 

282

 

 

 

242

 

 

Data processing

 

 

805

 

 

 

806

 

 

Marketing and advertising

 

 

399

 

 

 

296

 

 

Travel and entertainment

 

 

236

 

 

 

244

 

 

Insurance

 

 

214

 

 

 

244

 

 

Other real estate owned expense, net

 

 

920

 

 

 

88

 

 

Other expense

 

 

2,168

 

 

 

2,152

 

 

Total non-interest expense

 

 

20,384

 

 

 

17,810

 

 

Income Before Income Taxes

 

 

12,135

 

 

 

15,170

 

 

Income tax expense

 

 

2,754

 

 

 

2,658

 

 

Net Income

 

$

9,381

 

 

$

12,512

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.37

 

 

$

0.50

 

 

Diluted earnings per common share

 

$

0.37

 

 

$

0.50

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

25,118,062

 

 

 

25,039,949

 

 

Diluted weighted average common shares outstanding

 

 

25,269,002

 

 

 

25,199,381

 

 

 

 

 

 

 

 

 

 

 

 


FIRST BANK
AVERAGE BALANCE SHEETS WITH INTEREST AND AVERAGE RATES
(dollars in thousands, unaudited)

 

 

 

Three Months Ended March 31,

 

 

2025

 

2024

 

 

Average

 

 

 

 

 

Average

 

Average

 

 

 

 

 

Average

 

 

Balance

 

Interest

 

Rate (5)

 

Balance

 

Interest

 

Rate (5)

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (1) (2)

 

$

134,274

 

 

 

$

1,250

 

 

 

 

3.78%

 

 

 

$

147,147

 

 

 

$

1,228

 

 

 

 

3.36%

 

Loans (3)

 

 

3,170,772

 

 

 

 

51,552

 

 

 

 

6.59%

 

 

 

 

2,979,522

 

 

 

 

49,319

 

 

 

 

6.66%

 

Interest bearing deposits with banks,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

 

234,032

 

 

 

 

2,575

 

 

 

 

4.46%

 

 

 

 

203,158

 

 

 

 

2,710

 

 

 

 

5.37%

 

Restricted investment in bank stocks

 

 

14,137

 

 

 

 

300

 

 

 

 

8.61%

 

 

 

 

10,421

 

 

 

 

199

 

 

 

 

7.68%

 

Other investments

 

 

14,054

 

 

 

 

122

 

 

 

 

3.52%

 

 

 

 

11,870

 

 

 

 

116

 

 

 

 

3.93%

 

Total interest earning assets (2)

 

 

3,567,269

 

 

 

 

55,799

 

 

 

 

6.34%

 

 

 

 

3,352,118

 

 

 

 

53,572

 

 

 

 

6.43%

 

Allowance for credit losses

 

 

(38,181)

 

 

 

 

 

 

 

 

 

 

 

 

(37,607)

 

 

 

 

 

 

 

 

 

Non-interest earning assets

 

 

261,101

 

 

 

 

 

 

 

 

 

 

 

 

261,237

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,790,189

 

 

 

 

 

 

 

 

 

 

 

$

3,575,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

644,736

 

 

 

$

4,027

 

 

 

 

2.53%

 

 

 

$

618,941

 

 

 

$

3,666

 

 

 

 

2.38%

 

Money market deposits

 

 

1,045,013

 

 

 

 

8,631

 

 

 

 

3.35%

 

 

 

 

1,014,906

 

 

 

 

9,789

 

 

 

 

3.88%

 

Savings deposits

 

 

142,502

 

 

 

 

650

 

 

 

 

1.85%

 

 

 

 

162,113

 

 

 

 

574

 

 

 

 

1.42%

 

Time deposits

 

 

717,881

 

 

 

 

7,536

 

 

 

 

4.26%

 

 

 

 

671,546

 

 

 

 

6,757

 

 

 

 

4.05%

 

Total interest bearing deposits

 

 

2,550,132

 

 

 

 

20,844

 

 

 

 

3.31%

 

 

 

 

2,467,506

 

 

 

 

20,786

 

 

 

 

3.39%

 

Borrowings

 

 

234,526

 

 

 

 

2,412

 

 

 

 

4.17%

 

 

 

 

167,141

 

 

 

 

2,116

 

 

 

 

5.09%

 

Subordinated debentures

 

 

29,963

 

 

 

 

440

 

 

 

 

5.87%

 

 

 

 

42,470

 

 

 

 

344

 

 

 

 

3.24%

 

Total interest bearing liabilities

 

 

2,814,621

 

 

 

 

23,696

 

 

 

 

3.41%

 

 

 

 

2,677,117

 

 

 

 

23,246

 

 

 

 

3.49%

 

Non-interest bearing deposits

 

 

521,326

 

 

 

 

 

 

 

 

 

 

 

 

481,503

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

40,570

 

 

 

 

 

 

 

 

 

 

 

 

40,586

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

413,672

 

 

 

 

 

 

 

 

 

 

 

 

376,542

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

3,790,189

 

 

 

 

 

 

 

 

 

 

 

$

3,575,748

 

 

 

 

 

 

 

 

 

Net interest income/interest rate spread (2)

 

 

 

 

 

 

32,103

 

 

 

 

2.93%

 

 

 

 

 

 

 

 

30,326

 

 

 

 

2.92%

 

Net interest margin (2) (4)

 

 

 

 

 

 

 

 

 

 

3.65%

 

 

 

 

 

 

 

 

 

 

 

 

3.64%

 

Tax equivalent adjustment (2)

 

 

 

 

 

 

(11)

 

 

 

 

 

 

 

 

 

 

 

 

(8)

 

 

 

 

 

Net interest income

 

 

 

 

 

$

32,092

 

 

 

 

 

 

 

 

 

 

 

$

30,318

 

 

 

 

 


(1) Average balance of investment securities available for sale is based on amortized cost.

(2) Interest and average rates are presented on a tax equivalent basis using a federal income tax rate of 21%.

(3) Average balances of loans include loans on nonaccrual status.

(4) Net interest income divided by average total interest earning assets.

(5) Annualized.

 


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(in thousands, except for share and employee data, unaudited)

 

 

 

As of or For the Quarter Ended

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

32,092

 

 

 

$

31,594

 

 

 

$

30,094

 

 

 

$

30,540

 

 

 

$

30,318

 

 

Credit loss expense (benefit)

 

 

1,544

 

 

 

 

234

 

 

 

 

1,579

 

 

 

 

63

 

 

 

 

(698)

 

 

Non-interest income

 

 

1,971

 

 

 

 

2,176

 

 

 

 

2,479

 

 

 

 

689

 

 

 

 

1,964

 

 

Non-interest expense

 

 

20,384

 

 

 

 

19,124

 

 

 

 

18,644

 

 

 

 

17,953

 

 

 

 

17,810

 

 

Income tax expense

 

 

2,754

 

 

 

 

3,915

 

 

 

 

4,188

 

 

 

 

2,140

 

 

 

 

2,658

 

 

Net income

 

 

9,381

 

 

 

 

10,497

 

 

 

 

8,162

 

 

 

 

11,073

 

 

 

 

12,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.00%

 

 

 

 

1.10%

 

 

 

 

0.88%

 

 

 

 

1.23%

 

 

 

 

1.41%

 

 

Return on average equity (1)

 

 

9.20%

 

 

 

 

10.27%

 

 

 

 

8.15%

 

 

 

 

11.52%

 

 

 

 

13.36%

 

 

Return on average tangible equity (1) (2)

 

 

10.54%

 

 

 

 

11.82%

 

 

 

 

9.42%

 

 

 

 

13.40%

 

 

 

 

15.64%

 

 

Net interest margin (1) (3)

 

 

3.65%

 

 

 

 

3.54%

 

 

 

 

3.48%

 

 

 

 

3.62%

 

 

 

 

3.64%

 

 

Yield on loans (1)

 

 

6.59%

 

 

 

 

6.62%

 

 

 

 

6.73%

 

 

 

 

6.81%

 

 

 

 

6.66%

 

 

Total cost of deposits (1)

 

 

2.75%

 

 

 

 

2.89%

 

 

 

 

3.06%

 

 

 

 

3.01%

 

 

 

 

2.83%

 

 

Efficiency ratio (2)

 

 

57.65%

 

 

 

 

56.98%

 

 

 

 

58.49%

 

 

 

 

55.88%

 

 

 

 

55.56%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

25,045,612

 

 

 

 

25,100,829

 

 

 

 

25,186,920

 

 

 

 

25,144,983

 

 

 

 

25,096,449

 

 

Basic earnings per share

 

$

0.37

 

 

 

$

0.42

 

 

 

$

0.32

 

 

 

$

0.44

 

 

 

$

0.50

 

 

Diluted earnings per share

 

 

0.37

 

 

 

 

0.41

 

 

 

 

0.32

 

 

 

 

0.44

 

 

 

 

0.50

 

 

Book value per share

 

 

16.57

 

 

 

 

16.30

 

 

 

 

15.96

 

 

 

 

15.61

 

 

 

 

15.23

 

 

Tangible book value per share (2)

 

 

14.47

 

 

 

 

14.19

 

 

 

 

13.84

 

 

 

 

13.46

 

 

 

 

13.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MARKET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market value per share

 

$

14.81

 

 

 

$

14.07

 

 

 

$

15.20

 

 

 

$

12.74

 

 

 

$

13.74

 

 

Market value / Tangible book value

 

 

102.35%

 

 

 

 

99.16%

 

 

 

 

109.83%

 

 

 

 

94.65%

 

 

 

 

105.20%

 

 

Market capitalization

 

$

370,926

 

 

 

$

353,169

 

 

 

$

382,841

 

 

 

$

320,347

 

 

 

$

344,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL & LIQUIDITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity / assets

 

 

10.69%

 

 

 

 

10.82%

 

 

 

 

10.70%

 

 

 

 

10.86%

 

 

 

 

10.64%

 

 

Tangible stockholders' equity / tangible assets (2)

 

 

9.47%

 

 

 

 

9.56%

 

 

 

 

9.41%

 

 

 

 

9.50%

 

 

 

 

9.27%

 

 

Loans / deposits

 

 

103.73%

 

 

 

 

102.89%

 

 

 

 

101.23%

 

 

 

 

101.02%

 

 

 

 

100.75%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

 

$

(15)

 

 

 

$

(155)

 

 

 

$

386

 

 

 

$

175

 

 

 

$

5,293

 

 

Net charge-offs (recoveries), excluding PCD loan charge-off (4)

 

 

(15)

 

 

 

 

(155)

 

 

 

 

386

 

 

 

 

175

 

 

 

 

(201)

 

 

Nonperforming loans

 

 

11,584

 

 

 

 

11,677

 

 

 

 

12,014

 

 

 

 

14,227

 

 

 

 

17,054

 

 

Nonperforming assets

 

 

16,406

 

 

 

 

17,314

 

 

 

 

17,651

 

 

 

 

20,226

 

 

 

 

23,053

 

 

Net charge offs / average loans (1)

 

 

0.00%

 

 

 

 

(0.02%)

 

 

 

 

0.05%

 

 

 

 

0.02%

 

 

 

 

0.72%

 

 

Net charge offs (recoveries), excluding PCD loan charge-off / average loans (1) (4)

 

 

(0.00%)

 

 

 

 

(0.02%)

 

 

 

 

0.05%

 

 

 

 

0.02%

 

 

 

 

(0.03%)

 

 

Nonperforming loans / total loans

 

 

0.36%

 

 

 

 

0.37%

 

 

 

 

0.39%

 

 

 

 

0.47%

 

 

 

 

0.57%

 

 

Nonperforming assets / total assets

 

 

0.42%

 

 

 

 

0.46%

 

 

 

 

0.47%

 

 

 

 

0.56%

 

 

 

 

0.64%

 

 

Allowance for credit losses on loans / total loans

 

 

1.21%

 

 

 

 

1.20%

 

 

 

 

1.21%

 

 

 

 

1.21%

 

 

 

 

1.22%

 

 

Allowance for credit losses on loans / nonperforming loans

 

 

338.60%

 

 

 

 

323.48%

 

 

 

 

311.59%

 

 

 

 

254.81%

 

 

 

 

213.42%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,880,759

 

 

 

$

3,780,346

 

 

 

$

3,757,653

 

 

 

$

3,615,731

 

 

 

$

3,591,398

 

 

Total loans

 

 

3,236,039

 

 

 

 

3,144,266

 

 

 

 

3,087,488

 

 

 

 

2,998,029

 

 

 

 

2,992,423

 

 

Total deposits

 

 

3,119,794

 

 

 

 

3,055,896

 

 

 

 

3,050,070

 

 

 

 

2,967,634

 

 

 

 

2,970,262

 

 

Total stockholders' equity

 

 

414,915

 

 

 

 

409,156

 

 

 

 

402,070

 

 

 

 

392,489

 

 

 

 

382,254

 

 

Number of full-time equivalent employees

 

 

315

 

 

 

 

318

 

 

 

 

313

 

 

 

 

294

 

 

 

 

288

 

 


(1) Annualized.

(2) Non-GAAP financial measure that we believe provides management and investors with information that is useful in understanding our financial performance and condition.  See the accompanying table, "Non-GAAP Financial Measures," for calculation and reconciliation.

(3) Tax equivalent using a federal income tax rate of 21%.

(4) Excludes $5.5 million in a PCD loan charge-off in first quarter of 2024, which was reserved for through purchase accounting marks at the time of the Malvern acquisition.

 


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)

 

 

 

As of the Quarter Ended

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

LOAN COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

651,690

 

 

 

$

576,625

 

 

 

$

546,541

 

 

$

530,996

 

 

 

$

508,911

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

694,113

 

 

 

 

671,357

 

 

 

 

688,988

 

 

 

647,625

 

 

 

 

625,643

 

 

 

Investor

 

 

1,160,549

 

 

 

 

1,181,684

 

 

 

 

1,170,508

 

 

 

1,143,954

 

 

 

 

1,172,311

 

 

 

Construction and development

 

 

200,262

 

 

 

 

205,096

 

 

 

 

193,460

 

 

 

190,108

 

 

 

 

184,816

 

 

 

Multi-family

 

 

308,217

 

 

 

 

287,843

 

 

 

 

267,861

 

 

 

270,238

 

 

 

 

279,668

 

 

 

Total commercial real estate

 

 

2,363,141

 

 

 

 

2,345,980

 

 

 

 

2,320,817

 

 

 

2,251,925

 

 

 

 

2,262,438

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage and first lien home equity loans

 

 

142,298

 

 

 

 

142,769

 

 

 

 

144,081

 

 

 

144,978

 

 

 

 

154,704

 

 

 

Home equity–second lien loans and revolving lines of credit

 

 

52,438

 

 

 

 

51,020

 

 

 

 

49,763

 

 

 

46,882

 

 

 

 

45,869

 

 

 

Total residential real estate

 

 

194,736

 

 

 

 

193,789

 

 

 

 

193,844

 

 

 

191,860

 

 

 

 

200,573

 

 

 

Consumer and other

 

 

29,760

 

 

 

 

31,324

 

 

 

 

29,518

 

 

 

26,321

 

 

 

 

23,702

 

 

 

Total loans prior to deferred loan fees and costs

 

 

3,239,327

 

 

 

 

3,147,718

 

 

 

 

3,090,720

 

 

 

3,001,102

 

 

 

 

2,995,624

 

 

 

Net deferred loan fees and costs

 

 

(3,288)

 

 

 

 

(3,452)

 

 

 

 

(3,232)

 

 

 

(3,073)

 

 

 

 

(3,201)

 

 

 

Total loans

 

$

3,236,039

 

 

 

$

3,144,266

 

 

 

$

3,087,488

 

 

$

2,998,029

 

 

 

$

2,992,423

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOAN MIX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

20.1%

 

 

 

 

18.3%

 

 

 

 

17.7%

 

 

 

17.7%

 

 

 

 

17.0%

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-occupied

 

 

21.5%

 

 

 

 

21.4%

 

 

 

 

22.3%

 

 

 

22.3%

 

 

 

 

20.9%

 

 

 

Investor

 

 

35.9%

 

 

 

 

37.6%

 

 

 

 

37.9%

 

 

 

37.9%

 

 

 

 

39.2%

 

 

 

Construction and development

 

 

6.2%

 

 

 

 

6.5%

 

 

 

 

6.3%

 

 

 

6.3%

 

 

 

 

6.2%

 

 

 

Multi-family

 

 

9.5%

 

 

 

 

9.1%

 

 

 

 

8.7%

 

 

 

8.7%

 

 

 

 

9.3%

 

 

 

Total commercial real estate

 

 

73.1%

 

 

 

 

74.6%

 

 

 

 

75.2%

 

 

 

75.2%

 

 

 

 

75.6%

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage and first lien home equity loans

 

 

4.4%

 

 

 

 

4.6%

 

 

 

 

4.7%

 

 

 

4.7%

 

 

 

 

5.2%

 

 

 

Home equity–second lien loans and revolving lines of credit

 

 

1.6%

 

 

 

 

1.6%

 

 

 

 

1.6%

 

 

 

1.6%

 

 

 

 

1.5%

 

 

 

Total residential real estate

 

 

6.0%

 

 

 

 

6.2%

 

 

 

 

6.3%

 

 

 

6.3%

 

 

 

 

6.7%

 

 

 

Consumer and other

 

 

0.9%

 

 

 

 

1.0%

 

 

 

 

0.9%

 

 

 

0.9%

 

 

 

 

0.8%

 

 

 

Net deferred loan fees and costs

 

 

(0.1%)

 

 

 

 

(0.1%)

 

 

 

 

(0.1%)

 

 

 

(0.1%)

 

 

 

 

(0.1%)

 

 

 

Total loans

 

 

100.0%

 

 

 

 

100.0%

 

 

 

 

100.0%

 

 

 

100.0%

 

 

 

 

100.0%

 

 

 

 


FIRST BANK
QUARTERLY FINANCIAL HIGHLIGHTS
(dollars in thousands, unaudited)

 

 

 

As of the Quarter Ended

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

535,584

 

 

 

$

519,320

 

 

 

$

519,079

 

 

 

$

499,765

 

 

 

$

470,749

 

 

Interest bearing demand deposits

 

 

629,974

 

 

 

 

629,099

 

 

 

 

597,802

 

 

 

 

574,515

 

 

 

 

580,864

 

 

Money market and savings deposits

 

 

1,197,517

 

 

 

 

1,198,039

 

 

 

 

1,235,637

 

 

 

 

1,199,382

 

 

 

 

1,219,634

 

 

Time deposits

 

 

756,719

 

 

 

 

709,438

 

 

 

 

697,552

 

 

 

 

693,972

 

 

 

 

699,015

 

 

Total Deposits

 

$

3,119,794

 

 

 

$

3,055,896

 

 

 

$

3,050,070

 

 

 

$

2,967,634

 

 

 

$

2,970,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DEPOSIT MIX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

 

17.2%

 

 

 

 

17.0%

 

 

 

 

17.0%

 

 

 

 

16.8%

 

 

 

 

15.8%

 

 

Interest bearing demand deposits

 

 

20.2%

 

 

 

 

20.6%

 

 

 

 

19.6%

 

 

 

 

19.4%

 

 

 

 

19.6%

 

 

Money market and savings deposits

 

 

38.4%

 

 

 

 

39.2%

 

 

 

 

40.5%

 

 

 

 

40.4%

 

 

 

 

41.1%

 

 

Time deposits

 

 

24.2%

 

 

 

 

23.2%

 

 

 

 

22.9%

 

 

 

 

23.4%

 

 

 

 

23.5%

 

 

Total Deposits

 

 

100.0%

 

 

 

 

100.0%

 

 

 

 

100.0%

 

 

 

 

100.0%

 

 

 

 

100.0%

 

 

 


FIRST BANK
NON-GAAP FINANCIAL MEASURES
(in thousands, except for share data, unaudited)

 

 

 

As of or For the Quarter Ended

 

 

3/31/2025

 

12/31/2024

 

9/30/2024

 

6/30/2024

 

3/31/2024

Return on Average Tangible Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (numerator)

 

$

9,381

 

 

 

$

10,497

 

 

 

$

8,162

 

 

 

$

11,073

 

 

 

$

12,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average stockholders' equity

 

$

413,672

 

 

 

$

406,579

 

 

 

$

398,535

 

 

 

$

386,644

 

 

 

$

376,542

 

 

Less: Average Goodwill and other intangible assets, net

 

 

52,805

 

 

 

 

53,278

 

 

 

 

53,823

 

 

 

 

54,347

 

 

 

 

54,790

 

 

Average Tangible stockholders' equity (denominator)

 

$

360,867

 

 

 

$

353,301

 

 

 

$

344,712

 

 

 

$

332,297

 

 

 

$

321,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (1)

 

 

10.54%

 

 

 

 

11.82%

 

 

 

 

9.42%

 

 

 

 

13.40%

 

 

 

 

15.64%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

$

414,915

 

 

 

$

409,156

 

 

 

$

402,070

 

 

 

$

392,489

 

 

 

$

382,254

 

 

Less: Goodwill and other intangible assets, net

 

 

52,507

 

 

 

 

52,993

 

 

 

 

53,484

 

 

 

 

54,026

 

 

 

 

54,483

 

 

Tangible stockholders' equity (numerator)

 

$

362,408

 

 

 

$

356,163

 

 

 

$

348,586

 

 

 

$

338,463

 

 

 

$

327,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding (denominator)

 

 

25,045,612

 

 

 

 

25,100,829

 

 

 

 

25,186,920

 

 

 

 

25,144,983

 

 

 

 

25,096,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

14.47

 

 

 

$

14.19

 

 

 

$

13.84

 

 

 

$

13.46

 

 

 

$

13.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Equity / Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

$

414,915

 

 

 

$

409,156

 

 

 

$

402,070

 

 

 

$

392,489

 

 

 

$

382,254

 

 

Less: Goodwill and other intangible assets, net

 

 

52,507

 

 

 

 

52,993

 

 

 

 

53,484

 

 

 

 

54,026

 

 

 

 

54,483

 

 

Tangible stockholders' equity (numerator)

 

$

362,408

 

 

 

$

356,163

 

 

 

$

348,586

 

 

 

$

338,463

 

 

 

$

327,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

3,880,759

 

 

 

$

3,780,346

 

 

 

$

3,757,653

 

 

 

$

3,615,731

 

 

 

$

3,591,398

 

 

Less: Goodwill and other intangible assets, net

 

 

52,507

 

 

 

 

52,993

 

 

 

 

53,484

 

 

 

 

54,026

 

 

 

 

54,483

 

 

Tangible total assets (denominator)

 

$

3,828,252

 

 

 

$

3,727,353

 

 

 

$

3,704,169

 

 

 

$

3,561,705

 

 

 

$

3,536,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible stockholders' equity / tangible assets

 

 

9.47%

 

 

 

 

9.56%

 

 

 

 

9.41%

 

 

 

 

9.50%

 

 

 

 

9.27%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

20,384

 

 

 

$

19,124

 

 

 

$

18,644

 

 

 

$

17,953

 

 

 

$

17,810

 

 

Less: Other real estate owned write-down

 

 

815

 

 

 

 

-

 

 

 

 

362

 

 

 

 

-

 

 

 

 

-

 

 

Adjusted non-interest expense (numerator)

 

$

19,569

 

 

 

$

19,124

 

 

 

$

18,282

 

 

 

$

17,953

 

 

 

$

17,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

32,092

 

 

 

$

31,594

 

 

 

$

30,094

 

 

 

$

30,540

 

 

 

$

30,318

 

 

Non-interest income

 

 

1,971

 

 

 

 

2,176

 

 

 

 

2,479

 

 

 

 

689

 

 

 

 

1,964

 

 

Total revenue

 

 

34,063

 

 

 

 

33,770

 

 

 

 

32,573

 

 

 

 

31,229

 

 

 

 

32,282

 

 

Add: Losses on sale of investment securities, net

 

 

-

 

 

 

 

-

 

 

 

 

555

 

 

 

 

-

 

 

 

 

-

 

 

(Subtract) Add: (Gains) losses on sale of loans, net

 

 

(29)

 

 

 

 

(38)

 

 

 

 

(135)

 

 

 

 

900

 

 

 

 

(229)

 

 

Less: Bank Owned Life Insurance Incentive

 

 

(88)

 

 

 

 

(168)

 

 

 

 

(1,116)

 

 

 

 

-

 

 

 

 

-

 

 

Adjusted total revenue (denominator)

 

$

33,946

 

 

 

$

33,564

 

 

 

$

31,877

 

 

 

$

32,129

 

 

 

$

32,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

57.65%

 

 

 

 

56.98%

 

 

 

 

57.35%

 

 

 

 

55.88%

 

 

 

 

55.56%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized.


CONTACT: Andrew Hibshman, Chief Financial Officer

(609) 643-0058, andrew.hibshman@firstbanknj.com